| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 5 195.00 | 5 195.00 | | 5 195.00 |
BV Advances and down payments on orders | 28 310.00 | | 28 310.00 | 28 310.00 |
BZ Other receivables | | | | |
CJ TOTAL (II) | 33 506.00 | 5 195.00 | 28 310.00 | 33 506.00 |
CO Grand total (0 to V) | 33 506.00 | 5 195.00 | 28 310.00 | 33 506.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 127.00 | -45 100.00 | | -14 127.00 |
DL TOTAL (I) | -13 127.00 | -44 100.00 | | -13 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 431.00 | 44 110.00 | | 41 431.00 |
DX Trade payables and related accounts | 6.00 | 39.00 | | 6.00 |
EC TOTAL (IV) | 41 438.00 | 44 150.00 | | 41 438.00 |
EE Grand total (I to V) | 28 310.00 | 50.00 | | 28 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 5 195.00 | |
FR Total operating income (I) | | | 5 195.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 13 843.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 195.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 19 244.00 | |
GG - OPERATING RESULT (I - II) | | | -14 048.00 | |
GR Interest and similar expenses | | | 79.00 | |
GU Total financial expenses (VI) | | | 79.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -79.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 195.00 | -43 574.00 | | 5 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 323.00 | 1 525.00 | | 19 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 127.00 | -45 100.00 | | -14 127.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 5 196.00 | 5 196.00 | | 5 196.00 |
7B Total provisions for depreciation | 5 196.00 | 5 196.00 | | 5 196.00 |
7C Grand total | 5 196.00 | 5 196.00 | | 5 196.00 |
UE of which provisions and reversals: - Operating | | 5 196.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 41 431.00 | 41 431.00 | | 41 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 438.00 | 41 438.00 | | 41 438.00 |
